[M&A] YoY Quarter Result on 30-Apr-2013 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -43.8%
YoY- -33.39%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 98,739 78,801 74,781 49,944 50,220 35,239 38,259 17.10%
PBT 11,828 8,778 8,978 2,315 3,415 -873 -1,787 -
Tax -2,687 -2,318 -1,592 -43 -4 -4 -20 126.14%
NP 9,141 6,460 7,386 2,272 3,411 -877 -1,807 -
-
NP to SH 9,141 6,460 7,386 2,272 3,411 -877 -1,686 -
-
Tax Rate 22.72% 26.41% 17.73% 1.86% 0.12% - - -
Total Cost 89,598 72,341 67,395 47,672 46,809 36,116 40,066 14.34%
-
Net Worth 269,935 231,584 180,546 164,240 116,407 25,298 26,002 47.64%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 269,935 231,584 180,546 164,240 116,407 25,298 26,002 47.64%
NOSH 613,489 609,433 273,555 273,734 270,714 84,326 83,880 39.28%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 9.26% 8.20% 9.88% 4.55% 6.79% -2.49% -4.72% -
ROE 3.39% 2.79% 4.09% 1.38% 2.93% -3.47% -6.48% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 16.09 12.93 27.34 18.25 18.55 41.79 45.61 -15.92%
EPS 1.49 1.06 2.70 0.83 1.26 -1.04 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.38 0.66 0.60 0.43 0.30 0.31 6.00%
Adjusted Per Share Value based on latest NOSH - 273,734
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 4.93 3.93 3.73 2.49 2.51 1.76 1.91 17.10%
EPS 0.46 0.32 0.37 0.11 0.17 -0.04 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1348 0.1156 0.0901 0.082 0.0581 0.0126 0.013 47.61%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.565 0.42 0.72 0.675 0.49 0.28 0.31 -
P/RPS 3.51 3.25 2.63 3.70 2.64 0.67 0.68 31.42%
P/EPS 37.92 39.62 26.67 81.33 38.89 -26.92 -15.42 -
EY 2.64 2.52 3.75 1.23 2.57 -3.71 -6.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.11 1.09 1.13 1.14 0.93 1.00 4.19%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 21/06/16 23/06/15 18/06/14 25/06/13 27/06/12 24/06/11 29/06/10 -
Price 0.565 0.405 1.21 0.635 0.49 0.27 0.26 -
P/RPS 3.51 3.13 4.43 3.48 2.64 0.65 0.57 35.34%
P/EPS 37.92 38.21 44.81 76.51 38.89 -25.96 -12.94 -
EY 2.64 2.62 2.23 1.31 2.57 -3.85 -7.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.07 1.83 1.06 1.14 0.90 0.84 7.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment